
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 984.4 | 1,581.2 | 1,703.3 | 2,351.9 | 2,585.5 | 2,619.7 | |
COGS | 620.4 | 894.1 | 991.2 | 1,437.8 | 1,561.1 | 1,603.9 | |
Gross Profit | 364 | 687.1 | 712.1 | 914.1 | 1,024.4 | 1,015.7 | |
Operating Expenses & Income | |||||||
Operating Income | 189.2 | 273.8 | 314.5 | 438.3 | 610.1 | 553.5 | |
Total Operating Expenses | 174.8 | 413.3 | 397.6 | 475.8 | 1,975.4 | 1,271.1 | |
R&D Expenses | 117.5 | 176 | 194.5 | 213.1 | 207.3 | 208.3 | |
Selling General & Admin Expenses | 131.6 | 219 | 190.4 | 202.6 | 102.3 | 310.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.89) | (32.15) | (61.76) | (58.72) | (28.47) | (27.37) | |
Interest Income | 10.13 | 7.900991 | 19.08 | 22.51 | 10.19 | 7.258684 | |
Income Tax Expense | 9.705916 | 23.03 | 38.05 | 63.21 | - | 25.98 | |
Net Income | |||||||
Net Income | 136.2 | 186.7 | 211.5 | 271 | 319.8 | 348.4 | |
Supplemental | |||||||
EBIT | 113.8 | 204.1 | 359.2 | 517.1 | - | - | |
EBITDA | 266.4 | 422.4 | 632.1 | 860 | - | - | |